2 Mystic St, Worcester, MA, 01607 | $592/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2 Mystic St, Worcester, MA, 01607 | $592/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1291 sft

356 Keys Rd, West Brookfield, MA, 01585

3 Bed
2 Bath
2416 sft

53 Bigelow Rd, Webster, MA, 01570

2 Bed
2 Bath
1416 sft

23 Thayer Pond Dr UNIT 1, Oxford, MA, 01540

3 Bed
1 Bath
1766 sft

34 Rockland Rd, Auburn, MA, 01501

Nearby investment properties with comparable prices

3 Bed
1 Bath
1170 sft

162 Dresser Hill Rd, Charlton, MA, 01507

3 Bed
1 Bath
1356 sft

53 Walnut St, Oxford, MA, 01540

3 Bed
2 Bath
1300 sft

519 East Rd, Warren, MA, 01083

4 Bed
2 Bath
2048 sft

253 Oxford St N, Auburn, MA, 01501

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Worcester at 2 Mystic St, Worcester, MA, 01607 listed at $399,900 pairs $3,112/mo rent with a $1,957/mo payment to leave $592/mo cash flow. Total monthly income runs $3,112/mo, and annual cash flow reaches $7,102/yr on $132,567 cash to close. Return on cash invested measures 25.27% in year one, and rental yield registers 9.34% at a $399,900 basis. Equity gained on principal adds $2,580/yr, and annual property appreciation at 5% supports $110,485 by year five. Five-year ROI tracks 131.71% and total cumulative return in cash totals $174,608. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,112/mo property income relative to a $1,957/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1918

0.34 Acres lot

$N/A/sqft

No HOA

More details about the property

Commuters Dream! This charming 3-bedroom bungalow is tucked away on a quiet street and is loaded with recent updates, including new windows, fresh interior and exterior paint, roof, heating system, oil tank, kitchen, bathroom, refinished hardwood floors, slider, and gutters.The beautifully remodeled kitchen features granite countertops, stainless steel appliances, double ovens, a dishwasher, and a spacious peninsulaperfect for entertaining. The updated bathroom offers a stylish tiled tub/shower. Step outside to a large deck overlooking a private, fenced yard with a storage shed. Conveniently located just minutes from Routes 20, 146, 290, and 90.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01607, Worcester, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,617 (100%)
Owner Occupied HU	1,759 (38.1%)
Renter Occupied HU	2,561 (55.5%)
Vacant Housing Units	297 ( 6.4%)
Median Home Value	$375,391
Average Home Value	$455,244